The Discounted Cash Flow (DCF) valuation of Luzhou Laojiao Co Ltd (000568.SZ) is 131.28 CNY. With the latest stock price at 114.00 CNY, the upside of Luzhou Laojiao Co Ltd based on DCF is 15.2%.
Based on the latest price of 114.00 CNY and our DCF valuation, Luzhou Laojiao Co Ltd (000568.SZ) is a buy. buying 000568.SZ stocks now will result in a potential gain of 15.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.9% - 13.7% | 12.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 110.36 - 166.66 | 131.28 |
| Upside | -3.2% - 46.2% | 15.2% |